[CNOUHUA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -16.23%
YoY- -50.44%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 68,235 47,650 26,845 198,184 153,309 124,055 77,213 -7.88%
PBT 8,560 7,234 5,576 45,733 50,383 46,497 31,100 -57.58%
Tax -2,740 -2,244 -1,686 -15,599 -14,607 -14,503 -10,387 -58.76%
NP 5,820 4,990 3,890 30,134 35,776 31,994 20,713 -57.00%
-
NP to SH 5,496 4,718 3,679 28,371 33,866 31,342 20,217 -57.93%
-
Tax Rate 32.01% 31.02% 30.24% 34.11% 28.99% 31.19% 33.40% -
Total Cost 62,415 42,660 22,955 168,050 117,533 92,061 56,500 6.84%
-
Net Worth 0 300,599 293,919 293,919 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 300,599 293,919 293,919 0 0 0 -
NOSH 668,000 668,000 668,000 668,000 668,432 668,456 646,446 2.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.53% 10.47% 14.49% 15.21% 23.34% 25.79% 26.83% -
ROE 0.00% 1.57% 1.25% 9.65% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.21 7.13 4.02 29.67 22.94 18.56 11.94 -9.88%
EPS 0.82 0.71 0.55 4.25 5.07 4.69 3.02 -57.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.45 0.44 0.44 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 668,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.60 7.40 4.17 30.78 23.81 19.27 11.99 -7.86%
EPS 0.85 0.73 0.57 4.41 5.26 4.87 3.14 -58.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4669 0.4565 0.4565 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.14 0.20 0.23 0.20 0.38 0.54 -
P/RPS 0.98 1.96 4.98 0.78 0.87 2.05 4.52 -63.80%
P/EPS 12.15 19.82 36.31 5.42 3.95 8.10 17.27 -20.84%
EY 8.23 5.04 2.75 18.47 25.33 12.34 5.79 26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.31 0.45 0.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 29/05/12 27/02/12 23/11/11 26/08/11 13/05/11 -
Price 0.11 0.12 0.16 0.25 0.29 0.26 0.50 -
P/RPS 1.08 1.68 3.98 0.84 1.26 1.40 4.19 -59.39%
P/EPS 13.37 16.99 29.05 5.89 5.72 5.55 15.99 -11.21%
EY 7.48 5.89 3.44 16.99 17.47 18.03 6.25 12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.27 0.36 0.57 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment